[EFORCE] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 68.75%
YoY- 196.02%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 10,106 8,799 9,320 7,784 4,054 3,811 2,279 28.16%
PBT 4,540 4,231 4,826 3,975 1,392 1,487 810 33.26%
Tax -59 -107 -178 -38 -62 -31 -47 3.86%
NP 4,481 4,124 4,648 3,937 1,330 1,456 763 34.30%
-
NP to SH 4,481 4,180 4,650 3,937 1,330 1,456 763 34.30%
-
Tax Rate 1.30% 2.53% 3.69% 0.96% 4.45% 2.08% 5.80% -
Total Cost 5,625 4,675 4,672 3,847 2,724 2,355 1,516 24.41%
-
Net Worth 24,666 25,443 24,218 18,404 15,222 11,199 2,719 44.39%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,370 - 1,816 - 801 1,199 822 8.88%
Div Payout % 30.58% - 39.06% - 60.24% 82.42% 107.77% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 24,666 25,443 24,218 18,404 15,222 11,199 2,719 44.39%
NOSH 137,033 121,159 121,093 80,020 80,120 79,999 39,533 23.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 44.34% 46.87% 49.87% 50.58% 32.81% 38.21% 33.48% -
ROE 18.17% 16.43% 19.20% 21.39% 8.74% 13.00% 28.05% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.37 7.26 7.70 9.73 5.06 4.76 5.76 4.19%
EPS 3.27 3.45 3.84 4.92 1.66 1.82 1.93 9.18%
DPS 1.00 0.00 1.50 0.00 1.00 1.50 2.08 -11.48%
NAPS 0.18 0.21 0.20 0.23 0.19 0.14 0.0688 17.37%
Adjusted Per Share Value based on latest NOSH - 79,800
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.65 1.43 1.52 1.27 0.66 0.62 0.37 28.28%
EPS 0.73 0.68 0.76 0.64 0.22 0.24 0.12 35.09%
DPS 0.22 0.00 0.30 0.00 0.13 0.20 0.13 9.15%
NAPS 0.0402 0.0415 0.0395 0.03 0.0248 0.0183 0.0044 44.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.46 0.30 0.22 0.65 0.38 0.40 0.00 -
P/RPS 6.24 4.13 2.86 6.68 7.51 8.40 0.00 -
P/EPS 14.07 8.70 5.73 13.21 22.89 21.98 0.00 -
EY 7.11 11.50 17.45 7.57 4.37 4.55 0.00 -
DY 2.17 0.00 6.82 0.00 2.63 3.75 0.00 -
P/NAPS 2.56 1.43 1.10 2.83 2.00 2.86 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 23/11/09 25/11/08 26/11/07 29/11/06 24/11/05 17/12/04 -
Price 0.48 0.37 0.15 0.43 0.40 0.38 0.00 -
P/RPS 6.51 5.09 1.95 4.42 7.91 7.98 0.00 -
P/EPS 14.68 10.72 3.91 8.74 24.10 20.88 0.00 -
EY 6.81 9.32 25.60 11.44 4.15 4.79 0.00 -
DY 2.08 0.00 10.00 0.00 2.50 3.95 0.00 -
P/NAPS 2.67 1.76 0.75 1.87 2.11 2.71 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment